XHKG
1336
Market cap23bUSD
Jul 16, Last price
43.15HKD
1D
-1.15%
1Q
55.22%
Jan 2017
21.21%
IPO
71.57%
Name
New China Life Insurance Co Ltd
Chart & Performance
Profile
New China Life Insurance Company Ltd. provides life insurance products and services to individuals and institutions in the People's Republic of China. It operates through three segments: Individual Insurance Business, Group Insurance Business, and Other Business. The company also offers asset management, training, electronic commerce, and medical services; and invests in, develops, leases, and manages real estate properties. New China Life Insurance Company Ltd. was incorporated in 1996 and is headquartered in Beijing, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 68,014,000 -5.78% | 72,186,000 -66.32% | 214,337,000 -3.45% | |||||||
Cost of revenue | 3,062,000 | 2,370,000 | 11,739,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 64,952,000 | 69,816,000 | 202,598,000 | |||||||
NOPBT Margin | 95.50% | 96.72% | 94.52% | |||||||
Operating Taxes | 1,908,000 | (3,201,000) | (3,319,000) | |||||||
Tax Rate | 2.94% | |||||||||
NOPAT | 63,044,000 | 73,017,000 | 205,917,000 | |||||||
Net income | 26,229,000 201.07% | 8,712,000 -11.30% | 9,822,000 -34.29% | |||||||
Dividends | (4,699,000) | (4,227,000) | (4,830,000) | |||||||
Dividend yield | 6.38% | 8.90% | 8.11% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 31,814,000 | 21,782,000 | 11,710,000 | |||||||
Deferred revenue | 457,000 | 4,244,000 | ||||||||
Other long-term liabilities | (31,756,000) | 1,277,143,000 | (9,096,000) | |||||||
Net debt | (1,298,717,000) | (1,051,221,000) | (1,220,667,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 96,290,000 | 91,548,000 | 89,385,000 | |||||||
CAPEX | (1,100,000) | (2,090,000) | (1,789,000) | |||||||
Cash from investing activities | (141,771,000) | (156,649,000) | (90,470,000) | |||||||
Cash from financing activities | 62,029,000 | 69,286,000 | 2,839,000 | |||||||
FCF | 63,231,000 | 72,729,000 | 206,352,000 | |||||||
Balance | ||||||||||
Cash | 38,461,000 | 21,808,000 | 393,240,000 | |||||||
Long term investments | 1,292,070,000 | 1,051,195,000 | 839,137,000 | |||||||
Excess cash | 1,327,130,300 | 1,069,393,700 | 1,221,660,150 | |||||||
Stockholders' equity | 111,325,000 | 146,347,000 | 57,134,000 | |||||||
Invested Capital | 1,580,772,000 | 1,256,910,000 | 1,197,622,000 | |||||||
ROIC | 4.44% | 5.95% | 18.21% | |||||||
ROCE | 3.84% | 4.98% | 16.15% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,119,547 | 3,120,000 | 3,118,095 | |||||||
Price | 23.60 55.06% | 15.22 -20.31% | 19.10 -8.39% | |||||||
Market cap | 73,621,300 55.04% | 47,486,400 -20.27% | 59,555,619 -8.46% | |||||||
EV | (1,225,066,700) | (952,631,600) | (1,123,998,381) | |||||||
EBITDA | 66,690,000 | 71,586,000 | 204,382,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 60,558,000 | 75,992,000 | ||||||||
Interest/NOPBT | 86.74% | 37.51% |